Suite number:
1A
Project:
Address:
Markham, Ontario
Developer:
Times Group Corporation
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
530 sqft
Occupancy Date:
Jun 2028
Price, CAD
$629,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.79%
Cumulative Return on Investment in Year 5
112.36%
Property Price at the End of Year 5
$810,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$31,450
2.5% in 180 days
$15,725
2.5% in 365 days
$15,725
2.5% in 545 days
$15,725
2.5% in 730 days
$15,725
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| property price appreciation | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $415,000 |
| rent income | - | - | - | $6,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $91,000 |
| mortgage principal reduction | - | - | - | $4,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $58,000 |
| deposit interest | -$3,578 | $5,000 | $6,000 | $2,000 | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $29,000 | $39,000 | $42,000 | $74,000 | $61,000 | $64,000 | $67,000 | $70,000 | $74,000 | $77,000 | $597,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $47,000 | $31,000 | $16,000 | $31,000 | - | - | - | - | - | - | $126,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $50,000 | - | - | - | - | - | - | $50,000 |
| operating expense | - | - | - | $3,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $45,000 |
| mortgage payment | - | - | - | $16,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $205,000 |
| total expense investment | $47,000 | $31,000 | $16,000 | $100,000 | $38,000 | $38,000 | $38,000 | $39,000 | $39,000 | $39,000 | $425,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$18,139 | $8,000 | $27,000 | -$25,742 | $23,000 | $25,000 | $28,000 | $32,000 | $35,000 | $38,000 | $172,000 |
| cumulative roi | $69 | $87 | $117 | $101 | $112 | $122 | $131 | $140 | $149 | $157 | $1,000 |
Pangea Condos
Address: Markham, Ontario
Price Range: $629,000 - $1,226,000
Avail. suites: 30
1—3 bd
530—1099 SqFt